What this is
Company net sales 26,442 JPYm 2023 as a ceiling on Pokemon bread sales at the licensee, x era anchor 4-20% of wholesale (; ASSUMPTION C: company sales ≈ wholesale) = 1.058-5.288 JPYbn; / bracket 15-50 = 2.1-35.3%.
The values
- Company sales 2023: ¥26.4bn
- Royalty ceiling ¥ billion at 4-20pct wholesale: 1.06 to 5.29
- Share of JPY15-50bn bracket: 2.1 to 35.3%
Some detail is too fine to show here; it is kept in the trainer’s notes.
Where it comes from
Our calculation from other figures in the trainer’s notes:
- FiledConsolidated net sales, 5-year series, FY2019-FY2023 (Dec year-end)
- FiledLicence royalty range, all properties, FY2001 10-K
- EstimateAn estimate of The Pokémon Company's licensing income from merchandise in Japan and Asia for the year to February 2026¥30bn
Show the working
- 26.442x0.04=1.058
- x0.20=5.288